First Time Loading...

Nagoya Railroad Co Ltd
TSE:9048

Watchlist Manager
Nagoya Railroad Co Ltd Logo
Nagoya Railroad Co Ltd
TSE:9048
Watchlist
Price: 2 050.5 JPY -0.05% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

588.3B
+3%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+15%
5 Years
-4%
7 Years
-3%
10 Years
-2%
32B
+13%
Operating Income
Growth Rates:
1 Year
+88%
3 Years
-
5 Years
-33%
7 Years
-30%
10 Years
-4%
24.5B
+16%
Net Income
Growth Rates:
1 Year
+43%
3 Years
-
5 Years
-17%
7 Years
-13%
10 Years
+58%

Earnings Waterfall
Nagoya Railroad Co Ltd

Revenue
588.3B JPY
Cost of Revenue
-502.1B JPY
Gross Profit
86.2B JPY
Operating Expenses
-54.2B JPY
Operating Income
32B JPY
Other Expenses
-7.6B JPY
Net Income
24.5B JPY

Income Statement
Nagoya Railroad Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
601 245
N/A
627 797
+4%
627 454
0%
627 105
0%
628 280
+0%
609 380
-3%
616 461
+1%
617 846
+0%
615 845
0%
610 153
-1%
610 614
+0%
609 094
0%
607 000
0%
599 569
-1%
599 519
0%
601 807
+0%
604 230
+0%
604 804
+0%
605 060
+0%
605 904
+0%
612 264
+1%
622 567
+2%
626 156
+1%
643 065
+3%
636 271
-1%
622 916
-2%
585 288
-6%
533 730
-9%
512 579
-4%
481 645
-6%
481 040
0%
478 987
0%
484 676
+1%
490 919
+1%
507 674
+3%
529 760
+4%
537 440
+1%
551 504
+3%
567 279
+3%
572 107
+1%
588 319
+3%
Gross Profit
Cost of Revenue
(519 069)
(541 240)
(541 223)
(540 515)
(540 383)
(521 593)
(523 880)
(522 877)
(519 260)
(514 051)
(513 515)
(511 395)
(509 604)
(503 422)
(502 945)
(503 814)
(505 999)
(505 776)
(506 121)
(506 974)
(510 648)
(519 200)
(521 012)
(534 301)
(528 710)
(520 579)
(507 846)
(479 333)
(469 666)
(451 261)
(442 623)
(437 308)
(438 814)
(442 132)
(452 536)
(466 719)
(472 071)
(478 257)
(488 810)
(490 703)
(502 121)
Gross Profit
82 176
N/A
86 557
+5%
86 231
0%
86 590
+0%
87 897
+2%
87 787
0%
92 581
+5%
94 969
+3%
96 585
+2%
96 102
-1%
97 099
+1%
97 699
+1%
97 396
0%
96 147
-1%
96 574
+0%
97 993
+1%
98 231
+0%
99 028
+1%
98 939
0%
98 930
0%
101 616
+3%
103 367
+2%
105 144
+2%
108 764
+3%
107 561
-1%
102 337
-5%
77 442
-24%
54 397
-30%
42 913
-21%
30 384
-29%
38 417
+26%
41 679
+8%
45 862
+10%
48 787
+6%
55 138
+13%
63 041
+14%
65 369
+4%
73 247
+12%
78 469
+7%
81 404
+4%
86 198
+6%
Operating Income
Operating Expenses
(48 928)
(49 480)
(49 746)
(49 901)
(50 043)
(49 715)
(50 124)
(50 394)
(50 974)
(51 238)
(51 515)
(51 662)
(51 674)
(51 967)
(51 885)
(51 745)
(51 714)
(52 052)
(52 341)
(52 758)
(53 629)
(53 912)
(54 339)
(54 811)
(55 106)
(54 974)
(52 836)
(51 122)
(48 566)
(46 738)
(46 334)
(45 690)
(45 654)
(45 855)
(46 179)
(47 285)
(48 298)
(50 516)
(52 192)
(52 953)
(54 153)
Selling, General & Administrative
(48 926)
(46 674)
(49 745)
(49 898)
(50 041)
(46 862)
(50 122)
(50 393)
(50 972)
(48 369)
(51 513)
(51 660)
(51 674)
(48 659)
(51 884)
(51 745)
(51 712)
(48 987)
(52 340)
(52 756)
(53 628)
(50 104)
(54 338)
(54 810)
(55 106)
(50 753)
(52 838)
(51 123)
(48 566)
(43 769)
(46 334)
(45 690)
(45 653)
(43 075)
(46 178)
(47 284)
(48 298)
(47 497)
(52 191)
(52 953)
(54 153)
Depreciation & Amortization
0
(2 804)
0
0
0
(2 851)
0
0
0
(2 868)
0
0
0
(3 307)
0
0
0
(3 064)
0
0
0
(3 807)
0
0
0
(4 221)
0
0
0
(2 970)
0
0
0
(2 780)
0
0
0
(3 018)
0
0
0
Other Operating Expenses
(2)
(2)
0
(3)
(2)
(2)
0
0
(2)
(1)
(2)
(2)
0
(1)
(1)
0
(2)
(1)
(1)
0
(1)
(1)
(1)
(1)
0
0
2
1
0
1
0
0
(1)
0
(1)
(1)
0
(1)
(1)
0
0
Operating Income
33 248
N/A
37 077
+12%
36 485
-2%
36 689
+1%
37 854
+3%
38 072
+1%
42 457
+12%
44 575
+5%
45 611
+2%
44 864
-2%
45 584
+2%
46 037
+1%
45 722
-1%
44 180
-3%
44 689
+1%
46 248
+3%
46 517
+1%
46 976
+1%
46 598
-1%
46 172
-1%
47 987
+4%
49 455
+3%
50 805
+3%
53 953
+6%
52 455
-3%
47 363
-10%
24 606
-48%
3 275
-87%
(5 653)
N/A
(16 354)
-189%
(7 917)
+52%
(4 011)
+49%
208
N/A
2 932
+1 310%
8 959
+206%
15 756
+76%
17 071
+8%
22 731
+33%
26 277
+16%
28 451
+8%
32 045
+13%
Pre-Tax Income
Interest Income Expense
(4 249)
(4 770)
(4 057)
(3 391)
(2 816)
(1 402)
(861)
(735)
(526)
1 096
2 273
2 132
2 130
1 047
697
810
1 094
1 795
1 777
1 852
1 906
1 420
1 803
1 948
2 843
2 269
1 937
2 086
2 212
(1 501)
2 255
3 162
2 682
4 722
4 003
3 122
3 242
2 824
3 273
2 794
3 117
Non-Reccuring Items
(7 485)
(6 904)
(7 257)
(3 367)
(4 897)
(4 666)
(4 771)
(8 416)
(6 849)
(5 979)
(5 992)
(2 099)
(3 651)
(9 961)
(10 207)
(10 472)
(9 025)
(4 855)
(5 343)
(4 905)
(4 822)
(1 651)
(1 071)
(1 359)
2 132
(2 089)
(3 617)
(3 603)
(8 667)
(13 797)
(16 175)
(15 878)
(14 154)
(2 215)
(1 603)
(1 319)
(1 599)
(1 708)
(1 751)
(4 751)
(5 554)
Gain/Loss on Disposition of Assets
1 196
(1 025)
(1 131)
(1 105)
(1 018)
(1 801)
(1 780)
(1 363)
(1 325)
0
(274)
(822)
(1 033)
(169)
(586)
(336)
(490)
721
724
411
737
(4 309)
(4 336)
(4 126)
(4 546)
(900)
(878)
(1 168)
0
226
288
355
481
1 950
1 872
1 965
2 106
2 295
2 546
2 496
2 767
Total Other Income
2 108
1 539
1 211
1 316
1 054
(421)
(300)
(764)
(612)
(608)
145
534
709
1 844
1 700
1 709
1 452
780
759
646
887
1 205
1 338
1 376
1 288
694
1 800
4 693
5 381
8 901
10 016
8 956
8 380
8 680
6 712
5 179
4 294
2 492
2 426
2 220
1 816
Pre-Tax Income
24 818
N/A
25 917
+4%
25 251
-3%
30 142
+19%
30 177
+0%
29 782
-1%
34 745
+17%
33 297
-4%
36 299
+9%
39 373
+8%
41 736
+6%
45 782
+10%
43 877
-4%
36 941
-16%
36 293
-2%
37 959
+5%
39 548
+4%
45 417
+15%
44 515
-2%
44 176
-1%
46 695
+6%
46 120
-1%
48 539
+5%
51 792
+7%
54 172
+5%
47 337
-13%
23 848
-50%
5 283
-78%
(6 727)
N/A
(22 525)
-235%
(11 533)
+49%
(7 416)
+36%
(2 403)
+68%
16 069
N/A
19 943
+24%
24 703
+24%
25 114
+2%
28 634
+14%
32 771
+14%
31 210
-5%
34 191
+10%
Net Income
Tax Provision
(8 524)
(9 882)
(9 103)
(9 471)
(9 557)
(10 043)
(12 073)
(12 498)
(13 223)
(11 404)
(11 791)
(12 846)
(12 434)
(11 149)
(10 996)
(10 485)
(10 722)
(14 030)
(13 861)
(13 807)
(14 342)
(14 132)
(14 872)
(16 077)
(19 968)
(15 363)
(9 203)
(6 497)
73
(5 186)
(9 344)
(6 801)
(8 577)
(5 769)
(5 785)
(7 867)
(7 420)
(8 793)
(8 893)
(9 181)
(8 937)
Income from Continuing Operations
16 294
16 035
16 148
20 671
20 620
19 739
22 672
20 799
23 076
27 969
29 945
32 936
31 443
25 792
25 297
27 474
28 826
31 387
30 654
30 369
32 353
31 988
33 667
35 715
34 204
31 974
14 645
(1 214)
(6 654)
(27 711)
(20 877)
(14 217)
(10 980)
10 300
14 158
16 836
17 694
19 841
23 878
22 029
25 254
Income to Minority Interest
(816)
(1 131)
(1 363)
(1 555)
(2 158)
(1 950)
(2 275)
(2 514)
(2 687)
(3 436)
(3 704)
(3 613)
(3 417)
(2 358)
(2 161)
(2 346)
(2 512)
(2 695)
(2 638)
(2 558)
(2 752)
(1 530)
(1 587)
(1 895)
(1 706)
(3 094)
(2 596)
(1 666)
(1 813)
(1 057)
(1 123)
(1 130)
(767)
(929)
(745)
(735)
(624)
(990)
(971)
(945)
(772)
Net Income (Common)
15 476
N/A
14 903
-4%
14 783
-1%
19 115
+29%
18 461
-3%
17 788
-4%
20 396
+15%
18 284
-10%
20 388
+12%
24 532
+20%
26 240
+7%
29 322
+12%
28 025
-4%
23 433
-16%
23 135
-1%
25 127
+9%
26 313
+5%
28 691
+9%
28 016
-2%
27 809
-1%
29 601
+6%
30 457
+3%
32 078
+5%
33 821
+5%
32 495
-4%
28 879
-11%
12 049
-58%
(2 882)
N/A
(8 467)
-194%
(28 769)
-240%
(22 001)
+24%
(15 349)
+30%
(11 748)
+23%
9 370
N/A
13 411
+43%
16 100
+20%
17 069
+6%
18 850
+10%
22 906
+22%
21 084
-8%
24 481
+16%
EPS (Diluted)
78.16
N/A
78.43
+0%
77.8
-1%
94.16
+21%
92.3
-2%
88.46
-4%
96.66
+9%
86.65
-10%
96.62
+12%
116.51
+21%
124.36
+7%
138.96
+12%
132.81
-4%
111.31
-16%
110.16
-1%
119.65
+9%
124.7
+4%
136.31
+9%
133.4
-2%
132.42
-1%
140.65
+6%
144.7
+3%
152.41
+5%
160.69
+5%
165.22
+3%
137.21
-17%
61.26
-55%
-14.65
N/A
-43.05
-194%
-146.29
-240%
-111.88
+24%
-68.44
+39%
-55.82
+18%
44.52
N/A
63.74
+43%
76.55
+20%
81.15
+6%
89.62
+10%
108.91
+22%
100.25
-8%
116.39
+16%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.